also please include the excel equations for each cell

Tano Company issues bonds with a par value of $91,000 on January 1 of the current year. The bonds' annual contract rate is 9%, and interest is paid semiannually on June 30 and December 31. The bonds mature in three years. The annual market rate at the date of issuance is 120%, and the bonds are sold for $84,288